

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2.099 | 11.13 | 22.04 | 43.07 | 130 | 246.5 | |
COGS | 3.588 | 8.548 | 8.108 | 20.6 | 77.49 | 157 | |
Gross Profit | (1.489) | 2.583 | 13.93 | 22.48 | 52.53 | 89.44 | |
Operating Expenses & Income | |||||||
Operating Income | (38.69) | (85.75) | (157.8) | (232.5) | (633.7) | (1,020.3) | |
Total Operating Expenses | 37.2 | 88.33 | 171.7 | 254.9 | 686.2 | 1,109.7 | |
R&D Expenses | 20.23 | 43.98 | 92.32 | 136.8 | 305.7 | 450.5 | |
Selling General & Admin Expenses | 13.74 | 35.97 | 50.72 | 71.06 | 245.1 | 379.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.259) | (37.23) | - | - | - | - | |
Interest Income | 0.064 | 7.093 | 17.28 | 18.25 | 56 | 72.2 | |
Income Tax Expense | 67.53 | (37.23) | 0.048 | 0.059 | (44.57) | 20.12 | |
Net Income | |||||||
Net Income | (106.2) | (48.51) | (157.8) | (331.6) | (510.4) | (1,413.8) | |
Supplemental | |||||||
EBIT | (106.2) | (48.51) | (157.7) | (331.6) | (556.7) | (1,395.1) | |
EBITDA | (103.6) | (42.91) | (147.3) | (312.9) | (474.7) | (1,241.1) | |